BNBCalc.com Investment Analysis Report of 4 N Forest Beach Dr, Hilton Head Island, SC 29928, USA

1 bed • 1 bath • 5 guests • $408,000

BNB

Calc

Return Metrics

6.3% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

6.3%

Cap Rate

8.52%

Return on Investment

16.57%

Annual Revenue

$44,596

AirDNA projects $174/night at 68% occupancy ($43,215).

Revenue Percentile

Operating Expenses

Monthly Expenses

$816

Annual Expenses

$9,798

Utilities

$225

Internet + TV

Water/Sewer

$70

Garbage

Electric

$115

Gas

$40

Other

Maintenance

$480

Property Insurance

$30

HOA

$450

Landscaping

Ongoing Repairs

Supplies

Software

Pest Control

Permits

Other

Cleaning Cost

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$14,278

Deductible property tax

$6,936

Est. Depreciation Value

$190,630

Profit on this property

$34,798

Your total deduction

$177,046

So, your new taxable income is your previous income minus your total deduction ($150,000 - $177,046)

-$27,046

Your old tax bill

$45,000

Your new tax bill

-$8,114

Estimated tax savings

$53,114

4 N Forest Beach Dr Hilton Head Island, South Carolina, 29928

1 bed • 1 bath • 5 guests • $408,000

Annual Revenue

$44,596

Profit (Cash Flow)

$9,778

Cap Rate

8.5%

Annual Revenue

$44,596

AirDNA projects $174/night at 68% occupancy ($43,216)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.3% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.3%

Cap Rate

8.52%

Return on Investment

16.57%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$14,278

Deductible property tax

$6,936

Your total deduction

$47,193

Your adjusted annual income

$150,000 - $47,193 = $102,807

Taxes on $102,807 (30%)

$30,842

Your old tax bill

$45,000

Your new tax bill

$30,842

Estimated tax savings

$14,158

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com